Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MOTOR-DEPOTET A/S

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading...   Loading...

1000.0 Bankruptcy Risk  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 3.1% 3.1%   Bankruptcy risk   0.0% 2.7% 2.6% 2.5% 1.4% 3.2% 11.1% 10.9%   Credit score (0-100)   0 62 61 60 77 49 5 5   Credit rating   N/A BBB BBB BBB BBB BB B B   Credit limit (kDKK)   0.0 0.0 0.1 0.1 117.8 0.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 21,997 21,858 22,611 20,178 16,403 0.0 0.0   EBITDA   0.0 870 234 1,222 397 -2,742 0.0 0.0   EBIT   0.0 870 234 1,222 209 -3,031 0.0 0.0   Pre-tax profit (PTP)   0.0 113.0 396.0 2,339.0 143.3 -3,440.6 0.0 0.0   Net earnings   0.0 113.0 396.0 2,339.0 105.2 -2,685.6 0.0 0.0   Pre-tax profit without non-rec. items   0.0 870 234 1,222 143 -3,441 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 0.0 0.0 393 546 0.0 0.0   Shareholders equity total   0.0 25,231 25,427 15,414 15,244 12,558 12,058 12,058   Interest-bearing liabilities   0.0 0.0 0.0 0.0 5,563 7,200 0.0 0.0   Balance sheet total (assets)   0.0 77,733 70,189 44,513 38,924 37,955 12,058 12,058   Net Debt   0.0 0.0 0.0 0.0 5,347 6,991 -12,058 -12,058     See the entire balance sheet 1000.0 Volume  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Net sales growth   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   0.0 21,997 21,858 22,611 20,178 16,403 0.0 0.0   Gross profit growth   0.0% 0.0% -0.6% 3.4% -10.8% -18.7% -100.0% 0.0%   Employees   0 44 43 40 41 38 0 0   Employee growth %   0.0% 0.0% -2.3% -7.0% 2.5% -7.3% -100.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   0 77,733 70,189 44,513 38,924 37,955 12,058 12,058   Balance sheet change%   0.0% 0.0% -9.7% -36.6% -12.6% -2.5% -68.2% 0.0%   Added value   0.0 870.0 234.0 1,222.0 209.4 -2,742.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -5,070 0 0 0 206 -136 -546 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 1.0 2.0 3.0 4.0 -1.0 0.0 0.0   1000.0 Profitability  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A EBITDA %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   0.0% 4.0% 1.1% 5.4% 1.0% -18.5% 0.0% 0.0%   Net Earnings %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   0.0% 1.1% 0.3% 2.1% 1.5% -7.0% 0.0% 0.0%   ROI %   0.0% 1.1% 0.3% 2.1% 2.0% -13.4% 0.0% 0.0%   ROE %   0.0% 0.4% 1.6% 11.5% 0.7% -19.3% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   0.0% 100.0% 100.0% 100.0% 39.5% 33.2% 100.0% 100.0%   Relative indebtedness %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   0.0% 0.0% 0.0% 0.0% 1,347.5% -255.0% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 36.5% 57.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 18.0% 11.5% 0.0% 0.0%   1000.0 Liquidity  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.0 0.0 0.0 0.0 0.4 0.4 0.0 0.0   Current Ratio   0.0 0.0 0.0 0.0 1.7 1.5 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 215.3 208.8 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Trade debtors turnover (days)   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Trade creditors turnover (days)   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Current assets / Net sales %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   0.0 0.0 0.0 0.0 14,858.3 12,079.0 0.0 0.0   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 20 5 31 5 -72 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 20 5 31 10 -72 0 0   EBIT / employee   0 20 5 31 5 -80 0 0   Net earnings / employee   0 3 9 58 3 -71 0 0